The Discounted Cash Flow (DCF) valuation of Gogo Inc (GOGO) is 14.52 USD. With the latest stock price at 9.40 USD, the upside of Gogo Inc based on DCF is 54.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 7.8% | 7.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 12.01 - 18.12 | 14.52 |
| Upside | 27.8% - 92.8% | 54.4% |